Beardsell Ltd

₹ 23.5 0.13%

12 Mar - close price

About

Incorporated in 1936, Beardsell Ltd is a manufacturer and supplier of Expanded Polystyrene products and Prefabricated
Building^[1]

Key Points

Business Overview:^[1]
BSL is a manufacturer and supplier of Expanded Polystyrene products, popularly known as thermocole and Prefabricated Buildings. It undertakes erection, commissioning and maintenance works in hot and cold insulation solutions. Company also has trading operations in domestic and international market

Website NSE

Market Cap ₹ 92.7 Cr.
Current Price ₹ 23.5
High / Low ₹ 38.6 / 23.0
Stock P/E 10.6
Book Value ₹ 21.7
Dividend Yield 0.43 %
ROCE 15.3 %
ROE 12.6 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Stock is trading at 1.08 times its book value
Company has delivered good profit growth of 48.8% CAGR over last 5 years

Cons

Company has a low return on equity of 13.1% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Capital Goods Industrial Products Other Industrial Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	52.92	59.52	53.04	57.55	56.79	64.08	54.92	63.99	60.70	70.91	62.93	67.19	62.19
	48.81	54.55	48.42	52.40	53.01	60.11	50.23	58.05	55.93	66.66	58.00	61.92	56.71
Operating Profit	4.11	4.97	4.62	5.15	3.78	3.97	4.69	5.94	4.77	4.25	4.93	5.27	5.48
OPM %	7.77%	8.35%	8.71%	8.95%	6.66%	6.20%	8.54%	9.28%	7.86%	5.99%	7.83%	7.84%	8.81%
	1.73	0.00	0.35	0.88	1.76	1.33	0.54	0.47	0.79	0.37	0.63	0.90	0.54
Interest	0.95	0.87	0.86	1.01	0.87	1.14	0.81	0.82	0.83	0.62	0.69	0.80	0.84
Depreciation	1.63	0.48	1.10	1.18	2.02	1.59	1.55	1.65	1.48	1.62	1.54	1.59	1.74
Profit before tax	3.26	3.62	3.01	3.84	2.65	2.57	2.87	3.94	3.25	2.38	3.33	3.78	3.44
Tax %	34.97%	17.40%	20.93%	32.03%	19.62%	64.59%	22.65%	21.07%	24.92%	23.53%	17.72%	42.59%	41.28%
	2.12	2.99	2.38	2.61	2.13	0.91	2.22	3.11	2.44	1.82	2.74	2.17	2.02
EPS in Rs	0.57	0.80	0.60	0.66	0.54	0.23	0.56	0.79	0.62	0.46	0.69	0.55	0.51
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	105	129	148	167	148	170	139	121	173	220	231	251	263
	99	123	136	150	143	163	129	112	162	202	213	231	243
Operating Profit	6	6	12	17	5	6	10	9	11	18	18	20	20
OPM %	5%	5%	8%	10%	3%	4%	7%	7%	6%	8%	8%	8%	8%
	1	2	2	2	4	2	2	1	3	2	4	2	2
Interest	2	5	5	5	5	5	5	4	4	4	4	3	3
Depreciation	2	3	3	3	3	3	5	5	5	5	6	6	6
Profit before tax	2	-0	5	11	0	-0	2	0	4	11	12	12	13
Tax %	37%	83%	36%	38%	-60%	47%	29%	150%	28%	25%	34%	23%
	1	-0	3	7	1	-1	1	-0	3	8	8	10	9
EPS in Rs	0.35	-0.03	0.89	1.87	0.17	-0.18	0.29	-0.06	0.77	2.24	2.01	2.43	2.21
Dividend Payout %	36%	-468%	17%	10%	104%	-99%	26%	-122%	13%	4%	5%	4%

Compounded Sales Growth
10 Years:	7%
5 Years:	13%
3 Years:	13%
TTM:	8%

Compounded Profit Growth
10 Years:	38%
5 Years:	49%
3 Years:	47%
TTM:	1%

Stock Price CAGR
10 Years:	2%
5 Years:	20%
3 Years:	3%
1 Year:	-18%

Return on Equity
10 Years:	8%
5 Years:	10%
3 Years:	13%
Last Year:	13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	5	5	5	5	6	6	6	6	7	7	8	8	8
Reserves	29	28	30	36	35	35	35	34	44	52	63	73	78
	26	32	30	30	36	36	34	31	22	30	28	26	28
	25	30	37	35	34	37	36	41	43	50	50	57	55
Total Liabilities	84	95	102	106	111	114	110	112	117	139	150	164	168
	40	40	40	40	35	34	37	35	32	32	45	49	49
CWIP	2	3	2	0	1	2	1	1	0	9	2	0	1
Investments	0	1	2	2	2	2	2	5	5	5	5	6	6
	42	50	59	64	72	76	70	71	79	92	97	109	113
Total Assets	84	95	102	106	111	114	110	112	117	139	150	164	168

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	1	1	11	5	-4	8	11	11	7	12	11	14
	-10	-4	-3	-0	3	-2	1	-2	-3	-10	-11	-7
	10	1	-9	-5	2	-4	-14	-3	-6	-1	-5	-5
Net Cash Flow	2	-2	-0	0	-0	2	-2	6	-1	1	-5	2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	72	65	62	77	103	97	102	110	84	83	80	91
Inventory Days	38	34	28	28	34	30	45	65	44	42	42	38
Days Payable	88	86	99	85	90	82	112	148	91	91	73	78
Cash Conversion Cycle	22	13	-9	20	47	45	35	27	37	34	49	50
Working Capital Days	-12	-7	9	24	29	5	15	21	26	18	30	33
ROCE %	8%	7%	16%	23%	3%	6%	8%	7%	11%	18%	17%	15%

Insights

In beta

Mar 2015

Mar 2016

Mar 2019

Mar 2020

Mar 2021

Mar 2023

Mar 2024

Mar 2025

Total Manufacturing Units
Number

x	x			x	x		x
				xx.xx	xx.xx	xx.xx	xx.xx
		xx.xx	xx.xx	xx.xx
		xx.xx	xx.xx	xx.xx
					xx.xx	xx.xx	xx.xx
					xx.xx	xx.xx	xx.xx
			x,xxx.xx	x,xxx.xx
			x,xxx.xx	x,xxx.xx
							x,xxx
							xxx,xxx
							xxx,xxx

Please log in to see hidden values.

Revenue Mix - Insulation Segment
%

EPoS Capacity Utilization - Tamil Nadu Plant
%

EPoS Capacity Utilization - Thane Plant
%

Revenue Contribution - EPS Division
%

Revenue Contribution - Prefab Segment
%

Raw Material Consumption - Expandable Polystyrene
Tonnes

Raw Material Consumption - PPGI Coils
Tonnes

Installed Capacity - EPS (Expanded Polystyrene)
Metric Tonnes

Installed Capacity - Isobuild Panels
sq. mt.

Installed Capacity - Quikbuild Panels
sq. mt.

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	53.79%	56.10%	56.10%	56.10%	56.10%	56.10%	56.10%	54.54%	54.54%	53.89%	52.70%	52.68%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.00%	0.01%	0.00%	0.00%
	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.04%	0.04%	0.04%
	0.29%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%
	45.85%	43.56%	43.56%	43.56%	43.56%	43.57%	43.56%	45.10%	45.13%	45.79%	46.98%	47.00%
No. of Shareholders	10,540	12,318	11,905	12,834	14,047	14,389	15,527	16,937	16,802	15,417	15,819	15,289

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	74.97%	74.97%	74.86%	67.58%	61.33%	52.99%	53.79%	56.10%	54.54%	52.68%
	0.14%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.38%	0.09%	0.09%	0.09%	0.09%	0.06%	0.06%	0.06%	0.06%	0.04%
	0.00%	0.38%	0.38%	0.38%	0.38%	0.29%	0.29%	0.27%	0.27%	0.27%
	24.51%	24.56%	24.67%	31.95%	38.20%	46.66%	45.85%	43.56%	45.13%	47.00%
No. of Shareholders	4,310	4,909	5,041	5,226	5,442	9,592	10,540	14,047	16,802	15,289

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Right Issue

Credit ratings

Concalls

Sep 2018

Transcript

AI Summary
PPT
Feb 2018

Transcript

AI Summary
PPT
Dec 2017

Transcript

AI Summary
PPT
Sep 2017

Transcript

AI Summary
PPT
Feb 2017

Transcript

AI Summary
PPT
Nov 2016

Transcript

AI Summary
PPT